Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CN BOLIG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   2.3% 2.4% 2.4% 2.0% 1.9% 2.3% 18.2% 15.0%   Credit score (0-100)   67 65 65 69 69 64 3 3   Credit rating   BBB BBB BBB A A BBB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   222 147 219 260 306 199 0.0 0.0   EBITDA   222 147 219 260 306 199 0.0 0.0   EBIT   172 96.6 148 188 235 128 0.0 0.0   Pre-tax profit (PTP)   106.3 33.9 79.4 109.8 158.6 60.7 0.0 0.0   Net earnings   72.2 15.6 46.6 70.3 108.0 32.2 0.0 0.0   Pre-tax profit without non-rec. items   106 33.9 79.4 110 159 60.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   2,955 2,905 3,694 3,623 3,551 3,480 0.0 0.0   Shareholders equity total   200 216 263 333 441 473 348 348   Interest-bearing liabilities   2,842 2,830 3,889 3,536 3,485 3,045 0.0 0.0   Balance sheet total (assets)   3,159 3,164 4,290 3,991 4,050 3,637 348 348   Net Debt   2,769 2,705 3,315 3,184 3,398 2,900 -348 -348     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   222 147 219 260 306 199 0.0 0.0   Gross profit growth   46.4% -34.0% 49.3% 18.4% 18.1% -35.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,159 3,164 4,290 3,991 4,050 3,637 348 348   Balance sheet change%   2.1% 0.2% 35.6% -7.0% 1.5% -10.2% -90.4% 0.0%   Added value   172.2 96.6 147.6 188.0 234.9 127.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 -100 718 -143 -143 -143 -3,480 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   77.4% 65.8% 67.4% 72.5% 76.7% 64.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.6% 3.2% 4.0% 4.5% 5.8% 3.3% 0.0% 0.0%   ROI %   5.8% 3.3% 4.1% 4.7% 6.0% 3.4% 0.0% 0.0%   ROE %   43.9% 7.5% 19.5% 23.6% 27.9% 7.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   6.3% 6.8% 6.1% 8.3% 10.9% 13.0% 100.0% 50.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,245.1% 1,842.8% 1,513.0% 1,227.1% 1,109.1% 1,455.6% 0.0% 0.0%   Gearing %   1,418.4% 1,310.4% 1,481.4% 1,062.5% 790.6% 643.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.4% 2.0% 2.1% 2.2% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.1 0.2 0.4 0.3 0.3 0.1 0.0 0.0   Current Ratio   0.1 0.2 0.4 0.3 0.3 0.1 0.0 0.0   Cash and cash equivalent   72.8 124.5 573.2 351.4 86.5 144.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,280.1 -1,279.5 -1,052.9 -1,012.5 -931.8 -926.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0